Pending saleSingle family
$1,029,900
4665 Wolfberry Curv
Minnetrista MN 55331
5 beds, 5 baths, 3,779 sqft
4665 Wolfberry Curv is a 5 beds, 5 baths, 3,779 sqft single family home pending sale at $1,029,900 in Minnetrista MN 55331. At 20% down it rents for an estimated $4,475/mo and returns -$2,877/mo a month at a 3.3% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $4,475/mo
- Monthly cash flow
- -$2,877/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.8%
- Max offer
- $531,500
Offer ≤ $531,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading